Flat W11 2 beds 1 bath

Blenheim Crescent, London W11

London, England · W11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-18,174

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£14,945	£15,169	£15,548	£15,937	£76,323
Total Expenses	£18,756	£18,828	£18,891	£18,971	£19,052	£94,497
Profit Before Tax	£-4,032	£-3,883	£-3,722	£-3,423	£-3,115	£-18,174
Profit After Tax	£-4,032	£-3,883	£-3,722	£-3,423	£-3,115	£-18,174
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£-4,027	£5,617	£13,236	£19,143	£12,606	£46,575
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	12%	8%	30%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change